Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.37% first-year return on $191k initial cash invested.
-15.37%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$4,374
Rent
-$2,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,374 income − $6,824 expenses = $2,450 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$154k
Closing costs
1%
$7,683
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$4,374
Total Expenses
$6,824
Mortgage P&I
89%
$3,884
Property Taxes
13%
$565
Home Insurance
6%
$275
HOA
0%
$0
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,094